Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.08% first-year return on $131k initial cash invested.
-31.08%
Cash On Cash
-1.23%
Cap Rate
-0.2
DSCR
$1,283
Rent
-$3,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,283 income − $4,684 expenses = $3,401 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,283
Total Expenses
$4,684
Mortgage P&I
218%
$2,797
Property Taxes
43%
$557
Home Insurance
15%
$194
HOA
41%
$521
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$321